LTIR | P.BONUS POOL | SALARY POOL |
---|---|---|
Relief | $0 | $13,357,143 |
Usage | $528,333 | $6,671,581 |
Remaining | -$528,333 | $6,157,229 |
FORWARDS (15 - $36,111,997) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Gallagher, Brendan "A" | M-NTC, NMC | RW | NHL | Draft | 30 | 8.0 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | $6,500,000 | |
Anderson, Josh | M-NTC | RW, LW | NHL | Trade | 28 | 6.7 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | $5,500,000 | |
Hoffman, Mike | LW, RW | NHL | Signed | 32 | 5.5 | $4,500,000 | $4,500,000 | $4,500,000 | UFA | ||||
Dvorak, Christian | C, LW | NHL | Trade | 26 | 5.5 | $4,450,000 | $4,450,000 | $4,450,000 | $4,450,000 | UFA | |||
Armia, Joel | RW, LW | NHL | Trade | 28 | 4.2 | $3,400,000 | $3,400,000 | $3,400,000 | $3,400,000 | UFA | |||
Byron, Paul "A" | LW, RW, C | NHL | Waivers claim | 33 | 4.2 | $3,400,000 | $3,400,000 | UFA | |||||
Pitlick, Tyler | RW | NHL | Trade | 30 | 2.1 | $1,750,000 | UFA | ||||||
Perreault, Mathieu | LW, RW, C | NHL | Signed | 34 | 1.2 | $950,000 | UFA | ||||||
Pitlick, Rem | LW, C | NHL | Waivers claim | 25 | 1.1 | $917,831 | |||||||
Caufield, Cole | ELC | LW, RW | NHL | Draft | 21 | 1.1 | $880,833 | $880,833 | RFA | ||||
Suzuki, Nick | ELC | C | NHL | Trade | 22 | 1.1 | $863,333 | $7,875,000 | $7,875,000 | $7,875,000 | $7,875,000 | ||
Dauphin, Laurent | C | NHL | Trade | 27 | 0.9 | $750,000 | UFA | ||||||
Evans, Jake | C, RW | NHL | Draft | 25 | 0.9 | $750,000 | $1,700,000 | $1,700,000 | UFA | ||||
Pezzetta, Michael | LW, RW | NHL | Draft | 24 | 0.9 | $750,000 | |||||||
Poehling, Ryan | | C, LW | NHL | Draft | 23 | 0.9 | $750,000 | $750,000 | RFA | ||||
TOTAL | 27.2 | 44.3 | $36,111,997 | $38,955,833 | $33,925,000 | $29,425,000 | $19,875,000 | $19,875,000 | |||||
DEFENSE (9 - $18,147,917) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Petry, Jeff | M-NTC, NMC | RD | NHL | Trade | 34 | 7.7 | $6,250,000 | $6,250,000 | $6,250,000 | $6,250,000 | UFA | ||
Savard, David | RD | NHL | Signed | 31 | 4.3 | $3,500,000 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | |||
Edmundson, Joel | M-NTC | LD | NHL | Trade | 28 | 4.3 | $3,500,000 | $3,500,000 | $3,500,000 | UFA | |||
Barron, Justin | ELC | RD | NHL | Trade | 20 | 1.1 | $925,000 | $925,000 | $925,000 | RFA | |||
Romanov, Alexander | ELC | LD/RD | NHL | Draft | 22 | 1.1 | $894,167 | 10.2(c) | |||||
Harris, Jordan | ELC | LD | NHL | Draft | 21 | 1.0 | $842,500 | $842,500 | 10.2(c) | ||||
Clague, Kale | LD/RD | NHL | Waivers claim | 23 | 0.9 | $761,250 | |||||||
Wideman, Chris | RD | NHL | Signed | 32 | 0.9 | $750,000 | UFA | ||||||
Lagesson, William | LD | NHL | Trade | 26 | 0.9 | $725,000 | UFA G6 | ||||||
TOTAL | 26.3 | 22.3 | $18,147,917 | $15,017,500 | $14,175,000 | $9,750,000 | |||||||
GOALIES (3 - $14,125,000) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Price, Carey | NMC | G | NHL | Draft | 34 | 12.9 | $10,500,000 | $10,500,000 | $10,500,000 | $10,500,000 | $10,500,000 | UFA | |
Allen, Jake | G | NHL | Trade | 31 | 3.5 | $2,875,000 | $2,875,000 | UFA | |||||
Montembeault, Samuel | G | NHL | Waivers claim | 25 | 0.9 | $750,000 | |||||||
TOTAL | 30.0 | 17.3 | $14,125,000 | $13,375,000 | $10,500,000 | $10,500,000 | $10,500,000 | ||||||
LONG-TERM INJURED RESERVE (2 - $13,357,143) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Weber, Shea "C" Salary Relief: $7,857,143 P.Bonus Relief: $0 | RD | LTIR | Trade | 36 | 9.6 | $7,857,143 | $7,857,143 | $7,857,143 | $7,857,143 | $7,857,143 | UFA | ||
Drouin, Jonathan Salary Relief: $5,500,000 P.Bonus Relief: $0 | M-NTC | LW, RW, C | LTIR | Trade | 27 | 6.7 | $5,500,000 | $5,500,000 | UFA | ||||
TOTAL | 31.5 | 16.4 | $13,357,143 | $13,357,143 | $7,857,143 | $7,857,143 | $7,857,143 | ||||||
DEAD CAP | |||||||||||||
RETAINED SALARY (3) | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |||||||
Brett Kulak | $925,000 | ||||||||||||
Ben Chiarot | $1,750,000 | ||||||||||||
Artturi Lehkonen | $1,150,000 | ||||||||||||
TOTAL | $3,825,000 | ||||||||||||
BUYOUT HISTORY (1) | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |||||||
Karl Alzner | $1,958,333 | $833,333 | $833,333 | ||||||||||
TOTAL | $1,958,333 | $833,333 | $833,333 | ||||||||||
ACQUIRED METHOD SUMMARY | |||||||||||||
Roster Statistics | |||||||||||||
ROSTER SIZE | 27 | 17 | 12 | 9 | 4 | 3 | |||||||
STANDARD PLAYER CONTRACTS | 47 | 31 | 21 | 13 | 5 | 3 | |||||||
AVERAGE AGE | 27.2 | 28.5 | 30.2 | 31.7 | 32.5 | 31.7 | |||||||
ROSTER SIGNING BONUSES | $12,370,000 | $16,027,514 | $11,592,500 | $8,000,000 | $5,500,000 | $0 | |||||||
Cap Hit Statistics | |||||||||||||
ROSTER & BURIED CAP HIT | $81,742,057 | $80,705,476 | $66,457,143 | $57,532,143 | $38,232,143 | $19,875,000 | |||||||
DEAD CAP HIT | $5,783,333 | $833,333 | $833,333 | - | - | - | |||||||
CARRYOVER BONUS OVERAGES | $597,561 | $1,132,500 | - | - | - | - | |||||||
PROJECTED CAP HIT | $92,493,917 | $82,671,309 | $67,290,476 | $57,532,143 | $38,232,143 | $19,875,000 | |||||||
SALARY CAP | $81,500,000 | $82,500,000 | $83,500,000 | $84,500,000 | $84,500,000 | $84,500,000 | |||||||
PROJECTED CAP SPACE | $0 | $0 | $16,209,524 | $26,967,857 | $46,267,857 | $64,625,000 | |||||||
CURRENT CAP SPACE | - | - | - | - | - | - | |||||||
Additional Statistics | |||||||||||||
POTENTIAL PERFORMANCE BONUSES | $1,770,000 | $1,570,000 | $275,000 | $0 | $0 | $0 | |||||||
ESTIMATED SALARY EXPENDITURE | $79,889,081 | $80,055,000 | $69,147,500 | $53,790,000 | $28,750,000 | $13,750,000 | |||||||
DEAD CAP SALARY EXPENDITURE | $4,833,333 | $833,333 | $833,333 | - | - | - | |||||||
NON-ROSTER SIGNING BONUSES | $802,500 | $1,045,000 | $607,500 | $270,000 | - | - | |||||||
RETAINED SALARY REMAINING | 0 | 3 | 3 | 3 | 3 | 3 | |||||||
NON-ROSTER | |||||||||||||
FORWARDS (10) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Paquette, Cédric | C, LW, RW | Minor | Signed | 28 | - | $950,000 | UFA | ||||||
Ylönen, Jesse | ELC | RW, LW | Minor | Draft | 22 | - | $880,833 | $880,833 | RFA | ||||
Mysak, Jan | ELC | C, LW | Junior | Draft | 19 | - | $850,833 | $850,833 | $850,833 | RFA | |||
Hillis, Cameron | ELC | C | Minor | Draft | 21 | - | $838,333 | $838,333 | RFA | ||||
Harvey-Pinard, Rafaël | ELC | LW, RW | Minor | Draft | 23 | - | $825,000 | $825,000 | RFA | ||||
Schnarr, Nathan | ELC | C | Minor | Trade | 23 | - | $786,667 | RFA | |||||
Teasdale, Joël | ELC | RW, LW | Minor | Signed | 23 | - | $763,333 | 10.2(c) | |||||
Dea, Jean-Sébastien | C | Minor | Signed | 28 | - | $750,000 | UFA | ||||||
Vejdemo, Lukas | C, LW, RW | Minor | Draft | 26 | - | $750,000 | UFA G6 | ||||||
Belzile, Alex | RW, C | Minor | Signed | 30 | - | $750,000 | UFA | ||||||
Roy, Joshua | ELC | RW | Minor | Draft | 18 | - | $856,667 | $856,667 | $856,667 | RFA | |||
Kidney, Riley | ELC | C | Minor | Draft | 19 | - | $859,167 | $859,167 | $859,167 | RFA | |||
Heineman, Emil | ELC | LW | Minor | Trade | 20 | - | $897,500 | $897,500 | $897,500 | RFA | |||
Condotta, Lucas | ELC | LW | Minor | Signed | 24 | - | $830,000 | RFA | |||||
TOTAL | 23.1 | - | $8,144,999 | $6,838,333 | $3,464,167 | $2,613,334 | |||||||
DEFENSE (9) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Guhle, Kaiden | ELC | LD | Junior | Draft | 20 | - | $894,167 | $894,167 | $894,167 | RFA | |||
Norlinder, Mattias | ELC | LD | Minor | Draft | 22 | - | $859,167 | $859,167 | $859,167 | RFA | |||
Fairbrother, Gianni | ELC | LD/RD | Minor | Draft | 21 | - | $848,333 | $848,333 | $848,333 | RFA | |||
Xhekaj, Arber | ELC | LD | Junior | Signed | 21 | - | $828,333 | $828,333 | $828,333 | RFA | |||
Brook, Josh | ELC | RD | Minor | Draft | 22 | - | $795,000 | RFA | |||||
Belpedio, Louis | RD | Minor | Signed | 26 | - | $750,000 | UFA G6 | ||||||
Niku, Sami | LD/RD | Minor | Signed | 25 | - | $750,000 | UFA G6 | ||||||
Schueneman, Corey | | LD/RD | Minor | Signed | 26 | - | $750,000 | ||||||
Ouellet, Xavier | LD/RD | Minor | Signed | 28 | - | $737,500 | UFA | ||||||
TOTAL | 23.4 | - | $7,212,500 | $3,430,000 | $3,430,000 | ||||||||
GOALIES (1) | TERMS | POS | STATUS | ACQUIRED | AGE | CAP% | 2021-22 | 2022-23 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | |
Primeau, Cayden | ELC | G | Minor | Draft | 22 | - | $880,833 | RFA | |||||
TOTAL | 22.0 | - | $880,833 | ||||||||||
Legend | Unrestricted Free Agent Restricted Free Agent 123 Two-way35+ 35+ ContractNMC No Move ClauseNTC No Trade ClauseELC Entry-Level ContractRS Retained Salary Transaction |